Unlock all features! Tap here to upgrade
This property could be a profitable Mid-Term investment with a projected 13.21% first-year return on $107k initial cash invested.
13.21%
Cash On Cash
9.89%
Cap Rate
1.67
DSCR
$5,469
Rent
$1,181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,469 income − $4,288 expenses = $1,181 cash flow
Investment Breakdown
|
Purchase Price
$425k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$107k
Downpayment
20%
$85,000
Closing costs
1%
$4,250
Rehab
0%
$0
Furnishing
4%
$18,000
Cashflow
Total Income
$5,469
Total Expenses
$4,288
Mortgage P&I
38%
$2,101
Property Taxes
3%
$178
Home Insurance
3%
$149
HOA
0%
$0
Property Management
12%
$656
CapEx
4%
$219
Vacancy
3%
$164
Maintenance
4%
$219
Other
11%
$602